Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 141.58 M142.76 M136.16 M142.32 M152.03 M173.05 M — Research & development —————— — Operating income 339.95 M353.93 M405.24 M425.85 M418.08 M425.36 M -27.52 M Non-Operating Income, Total 36.31 M39.34 M44.5 M40.53 M47.37 M46.99 M — Interest expense, net of interest capitalized 34.41 M25.09 M54.8 M178.67 M234.51 M193.03 M — Non-Operating Income, excl. Interest Expenses 1.9 M14.25 M-10.3 M-138.14 M-187.15 M-146.03 M — Unusual income/expense —————— — Pretax income 150.89 M165.79 M217.7 M226.26 M220.85 M237.97 M 218.49 M Equity in earnings 1.3 M123 K39 K-165 K-334 K221 K — Taxes 2.38 M3.12 M3.68 M767 K4.53 M6.02 M — Non-controlling/minority interest —————— — After tax other income/expense ———-1.09 M00 — Net income before discontinued operations 147.22 M162.67 M214.02 M225.49 M216.32 M231.94 M 209.51 M Discontinued operations —————— — Net income 147.22 M162.67 M214.02 M225.49 M216.32 M231.94 M 209.51 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 147.22 M162.67 M214.02 M225.49 M216.32 M231.94 M 209.51 M Basic earnings per share (Basic EPS) 2.913.284.324.624.85.61 — Diluted earnings per share (Diluted EPS) 2.93.264.294.584.715.47 5.02 Average basic shares outstanding 50.51 M49.53 M49.59 M48.8 M45.08 M41.32 M — Diluted shares outstanding 50.85 M49.88 M49.86 M49.28 M45.9 M42.42 M — EBITDA 370.06 M373.71 M423.67 M446.67 M442.69 M450.69 M — EBIT 339.95 M353.93 M405.24 M425.85 M418.08 M425.36 M — Cost of revenue 8.31 M-3.5 M2.4 M4.45 M1.66 M217 K — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 29.9 M26.68 M18.39 M20.71 M24.61 M25.33 M 27.42 M